| Revenue | DKK 2,1M | -7% |
| EBITDA | DKK 1M | -19% |
| Net profit | DKK 290K | -34% |
| Total assets | DKK 6,1M | +9% |
| Equity | DKK 1,9M | +19% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226 | 70 | 161 | -112 | -270 | -473 | 258 | 410 | 924 | 1.444 | 1.362 | 1.955 | 2.225 | 2.060 |
| Staff expenses | -0 | -0 | -0 | -0 | -16 | -94 | -104 | -294 | -494 | -361 | -401 | -797 | -932 | -1.017 |
| EBITDA | 226 | 70 | 161 | -112 | -286 | -567 | 154 | 116 | 401 | 1.083 | 961 | 1.158 | 1.293 | 1.043 |
| Depreciation & amort. | -250 | -150 | -200 | -181 | -30 | -158 | -216 | -303 | -391 | -531 | -603 | -658 | -630 | -581 |
| EBIT | -24 | -80 | -39 | -293 | -316 | -725 | -62 | -187 | 10 | 552 | 358 | 500 | 662 | 462 |
| Net financials | 18 | 31 | 31 | 27 | 2 | -56 | -67 | -59 | -68 | -72 | -69 | -141 | -111 | -100 |
| Profit before tax | -6 | -49 | -8 | -266 | -314 | -781 | -129 | -246 | -58 | 480 | 290 | 359 | 551 | 362 |
| Tax | -2 | -12 | -38 | -45 | -69 | -171 | -28 | -55 | -12 | 106 | 30 | 71 | 113 | 72 |
| Net profit | -4 | -37 | 30 | -221 | -245 | -610 | -101 | -191 | -46 | 374 | 259 | 288 | 438 | 290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.872 | 2.551 | 2.543 | 2.499 | 1.666 | 3.424 | 3.809 | 4.697 | 5.267 | 5.605 | 6.075 | 5.312 | 5.597 | 6.077 |
| Equity | 2.230 | 2.193 | 2.223 | 2.002 | -43 | -653 | 245 | 54 | 208 | 577 | 837 | 1.124 | 1.563 | 1.853 |
| Long-term debt | 0 | 0 | 0 | 212 | 0 | 0 | 0 | 7 | 80 | 3.520 | 3.596 | 2.696 | 2.407 | 2.638 |
| Short-term debt | 281 | 11 | 62 | 284 | 1.542 | 3.716 | 3.135 | 4.161 | 4.496 | 1.042 | 1.174 | 1.048 | 1.195 | 1.149 |
| Total debt | 281 | 11 | 62 | 497 | 1.542 | 3.716 | 3.135 | 4.167 | 4.576 | 4.562 | 4.770 | 3.744 | 3.603 | 3.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VO-FA 3 ApS | Company | 50.0% | 50.0% | 2016 |
HOLM PRINT MANAGEMENT ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Schimmell Holm | Management | 0 companies |
| Bendt Fredberg Jensen | Board of Directors | 0 companies |
| Lars Laustsen Gleerup | Board of Directors | 0 companies |
| Bent Ahle Fjord | Board of Directors | 0 companies |
| Thomas Damgaard-Jensen | Board of Directors | 0 companies |
| Klaus Thorkild Damgaard-Jensen | Board of Directors | 0 companies |